[GLBHD] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 108.7%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 26,013 23,677 28,338 19,571 13,179 26,159 20,504 17.20%
PBT -12,750 -5,791 -81 1,006 -1,901 1,465 1,414 -
Tax 2,097 815 -754 -638 -2,327 -40 -40 -
NP -10,653 -4,976 -835 368 -4,228 1,425 1,374 -
-
NP to SH -10,653 -4,976 -835 368 -4,228 1,425 1,374 -
-
Tax Rate - - - 63.42% - 2.73% 2.83% -
Total Cost 36,666 28,653 29,173 19,203 17,407 24,734 19,130 54.36%
-
Net Worth 97,768 111,416 116,485 118,147 136,147 138,648 137,399 -20.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 97,768 111,416 116,485 118,147 136,147 138,648 137,399 -20.31%
NOSH 195,536 195,468 194,142 193,684 191,756 192,567 193,521 0.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -40.95% -21.02% -2.95% 1.88% -32.08% 5.45% 6.70% -
ROE -10.90% -4.47% -0.72% 0.31% -3.11% 1.03% 1.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.30 12.11 14.60 10.10 6.87 13.58 10.60 16.34%
EPS -2.82 -2.82 -0.16 0.19 -2.21 0.74 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.57 0.60 0.61 0.71 0.72 0.71 -20.86%
Adjusted Per Share Value based on latest NOSH - 193,684
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.05 10.96 13.12 9.06 6.10 12.11 9.49 17.27%
EPS -4.93 -2.30 -0.39 0.17 -1.96 0.66 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4527 0.5159 0.5394 0.5471 0.6305 0.6421 0.6363 -20.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.78 2.45 3.32 1.88 1.58 1.34 1.23 -
P/RPS 13.38 20.23 22.75 18.61 22.99 9.86 11.61 9.93%
P/EPS -32.67 -96.24 -771.92 989.47 -71.66 181.08 173.24 -
EY -3.06 -1.04 -0.13 0.10 -1.40 0.55 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 4.30 5.53 3.08 2.23 1.86 1.73 61.85%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 19/12/03 29/08/03 30/05/03 26/02/03 -
Price 1.76 1.79 3.04 3.04 1.47 1.37 1.36 -
P/RPS 13.23 14.78 20.83 30.09 21.39 10.09 12.84 2.01%
P/EPS -32.30 -70.32 -706.82 1,600.00 -66.67 185.14 191.55 -
EY -3.10 -1.42 -0.14 0.06 -1.50 0.54 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.14 5.07 4.98 2.07 1.90 1.92 49.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment